8-K 1 abn02002_200207.htm MONTHLY DISTRIBUTION STATEMENTS SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report: February 26, 2002
(Date of earliest event reported)

ABN AMRO Mortgage Corporation (as depositor under Pooling and
Servicing Agreement, dated as of February 1, 2002 providing for,
inter alia, the issuance of ABN AMRO Mortgage Corporation
Mortgage Pass-through Certificates Series 2002-2)

Delaware (State or other jurisdiction of organization)
333-73036-03 (Commission File No.)
363886007 (I.R.S. Employer Identification No.)

135 South LaSalle Street, Chicago, Illinois 60603
(Address of principal executive offices) (Zip Code)

Registrant's Telephone Number, including area code
(312) 904-2000

(Former name or former address, if changed since
last report.)

ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL
INFORMATION AND EXHIBITS

(c) Exhibits

Exhibit No. Description

99.1 Monthly distribution report pursuant to
Section 4.02 of the Pooling and Servicing Agreement
for the distribution on July 25, 2002.

Pursuant to the requirements of the Securities Exchange Act
of 1934, the Registrant has duly caused this report to be
signed on behalf of the Registrant by the undersigned
thereunto duly authorized.

LASALLE BANK N.A. IN
ITS CAPACITY AS AGENT FOR THE
TRUSTEE UNDER THE POOLING AND
SERVICING AGREEMENT ON
BEHALF OF ABN AMRO Mortgage
Corporation, REGISTRANT

By:

/s/ Russell Goldenberg
Russell Goldenberg,
Group Senior Vice President

Date: July 25, 2002.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

135 S. LASALLE STREET SUITE 1625

CHICAGO, IL 60603-4159

USA

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-2

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8956-90-5

ADMINISTRATOR:

REPORTING PACKAGE TABLE OF CONTENTS

ANALYST:

TED NOVAK (312) 904-7053

HUNG HUYNH 714-238-6716

THEODORE.NOVAK@ABNAMRO.COM

HUNG.B.HUYNH@ABNAMRO.COM

PAGE(S)

ISSUE ID:

ABN02002

CLOSING DATE:

2/26/2002

STATEMENTS TO CERTIFICATEHOLDERS

PAGE 2

CASH RECONCILIATION SUMMARY

PAGE 3

FIRST PAYMENT DATE:

3/25/2002

MONTHLY DATA FILE NAME:

BOND INTEREST RECONCILIATION

PAGE 4

ASSUMED FINAL PAYMENT: DATE:

3/25/2017

ABN02002_200205_3.ZIP

OTHER RELATED INFORMATION

PAGE 5

ABN02002_200207_3.ZIP

OTHER RELATED INFORMATION

PAGE 5

ASSET-BACKED FACTS ~ 15 MONTH LOAN STATUS SUMMARY

PAGE 6

REALIZED LOSS DETAIL

PAGE 7

PARTIES TO THE TRANSACTION

DEPOSITOR: ABN AMRO INC.

UNDERWRITER: GOLDMAN SACHS & CO.

MASTER SERVICER: ABN AMRO MORTGAGE GROUP, INC.

SPECIAL SERVICER: ABN AMRO MORTGAGE GROUP, INC.

RATING AGENCY: STANDARD & POOR'S CORPORATION/FITCH, INC.

RATING AGENCY: STANDARD & POOR'S RATING SERVICES/FITCH RATINGS

INFORMATION IS AVAILABLE FOR THIS ISSUE FROM THE FOLLOWING SOURCES

LASALLE WEB SITE

WWW.ETRUSTEE.NET

LASALLE FACTOR LINE

(800) 246-5761

05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 1 OF 7

07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 1 OF 7

	ABN AMRO
	LASALLE BANK		N.A.
ABN AMRO MORTGAGE CORPORATION
										ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																										STATEMENT DATE:									0507/2825/2002
										MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES																										PAYMENT DATE:						0507/2825/2002
WAC:						6.~~313911~~309041%				SERIES 2002-2																										PRIOR PAYMENT:							0406/25/2002
																																				NEXT PAYMENT:								0608/2526/2002
WAMM:						~~175~~172
																																				RECORD DATE:									0406/3028/2002
										REMIC II
										ABN AMRO ACCT: 67-8956-90-5
									ORIGINAL							OPENING		PRINCIPAL			PRINCIPAL			NEGATIVE				CLOSING					INTEREST			INTEREST				PASS-THROUGH
				CLASS				FACE VALUE (1)								BALANCE		PAYMENT			ADJ. OR LOSS			AMORTIZATION				BALANCE					PAYMENT (2)			ADJUSTMENT				RATE
			CUSIP												PER $ 1000				PER $ 1000			PER $ 1000			PER $ 1000				PER $ 1000					PER $ 1000		PER $ 1000		NEXT RATE(3)
	A-1						23,888,510.00					23,~~712~~528,~~679~~606.6579					9389,~~542~~466.3460			0.00			0.00				23,~~619~~439,~~137~~140.3119				~~108~~107,~~683~~839.1245				0.00				5.50000000%
	00077BF81													~~992~~984.~~639543027~~934045280			3.~~915787967~~745172889			0.000000000			0.000000000				~~988~~981.~~723755060~~188872391					4.~~549598112~~514281133			0.000000000						FIXED
	A-2						90,559,000.00					8988,~~493~~395,~~686~~823.9654					~~550~~849,~~208~~246.5496			0.00			0.00				8887,~~943~~546,~~478~~576.4258				~~447~~441,~~468~~979.4312				0.00				6.00000000%
	00077BF99													~~988~~976.~~236254376~~113070374			69.~~075691428~~377830586			0.000000000			0.000000000				~~982~~966.~~160562948~~735239788					4.~~941181219~~880565377			0.000000000						FIXED
	A-3						42,192,890.00					4139,~~414~~877,~~010~~922.8357					~~219~~308,~~761~~974.3912			0.00			0.00				4139,~~194~~568,~~249~~948.4445				~~224~~216,~~325~~005.8941				0.00				6.50000000%
	00077BG23													~~981~~945.~~540037433~~133707836			57.~~208493422~~322895398			0.000000000			0.000000000				~~976~~937.~~331544011~~810812438					5.~~316675155~~119474158			0.000000000						FIXED
	A-X						186,023.00				N	~~184~~145,~~762~~682.9919					0.00			0.00			0.00				~~184~~145,~~135~~174.6193				~~1,000~~789.8011				0.00				6.50000000%
	00077BG31													~~993~~783.~~226590260~~140740661			0.000000000			0.000000000			0.000000000				~~989~~780.~~853996549~~413873553					54.~~379979895~~242002333			0.000000000						6.500000000%
	A-P						7,278.00					7,~~225~~173.7806					26.3054			0.00			0.00				7,~~199~~146.4852				0.00				0.00				0.00000000%
	00077BG49													~~992~~985.~~824951910~~581203627			3.~~613630118~~646606210			0.000000000			0.000000000				~~989~~981.~~211321792~~934597417					0.000000000			0.000000000						N/A
	M						873,000.00					~~867~~860,~~003~~926.5691					3,~~024~~072.1183			0.00			0.00				~~863~~857,~~979~~854.4508				4,~~335~~304.0263				0.00				6.00000000%
	00077BG56													~~993~~986.~~131225659~~170572738			3.~~464043528~~519851088			0.000000000			0.000000000				~~989~~982.~~667182131~~650721649					4.~~965658648~~930847652			0.000000000						FIXED
	B-1						396,000.00					~~393~~390,~~279~~523.9755					1,~~371~~393.7686			0.00			0.00				~~391~~389,~~908~~129.2169				1,~~966~~952.4062				0.00				6.00000000%
	00077BG64													~~993~~986.~~131237374~~170580808			3.~~464040404~~519848485			0.000000000			0.000000000				~~989~~982.~~667196970~~650732323					4.~~965656566~~930858586			0.000000000						FIXED
	B-2						318,000.00					~~315~~313,~~815~~602.7426					1,~~101~~119.5631			0.00			0.00				~~314~~312,~~714~~482.1895				1,~~579~~568.0801				0.00				6.00000000%
	00077BG72													~~993~~986.~~131257862~~170628931			3.~~464025157~~519842767			0.000000000			0.000000000				~~989~~982.~~667232704~~650786164					4.~~965660377~~930849057			0.000000000						FIXED
	B-3						158,000.00					~~156~~155,~~914~~814.7496					~~547~~556.3214			0.00			0.00				~~156~~155,~~367~~258.4282				~~784~~779.5707				0.00				6.00000000%
	00077BG80													~~993~~986.~~131265823~~170632911			3.~~464050633~~519873418			0.000000000			0.000000000				~~989~~982.~~667215190~~650759494					4.~~965632911~~930822785			0.000000000						FIXED
	B-4						80,000.00					7978,~~450~~893.5065					~~277~~281.1259			0.00			0.00				7978,~~173~~612.3806				~~397~~394.2547				0.00				6.00000000%
	00077BG98													~~993~~986.~~131250000~~170625000			3.~~464000000~~519875000			0.000000000			0.000000000				~~989~~982.~~667250000~~650750000					4.~~965625000~~930875000			0.000000000						FIXED
	B-5						158,693.00					~~157~~156,~~602~~498.9837					~~549~~558.7258			0.00			0.00				~~157~~155,~~053~~939.2679				~~788~~782.0149				0.00				6.00000000%
	00077BH22													~~993~~986.~~131266029~~170593536			3.~~464046933~~519878003			0.000000000			0.000000000				~~989~~982.~~667219096~~650715533					4.~~965625453~~930841310			0.000000000						FIXED
	R						100.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
	00077BH30													0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
	RI						0.00					0.00					0.00			0.00			0.00				0.00				0.00				0.00				N/A
														0.000000000			0.000000000			0.000000000			0.000000000				0.000000000					0.000000000			0.000000000
		TOTAL			158,631,471.00								~~156~~153,~~597~~765,~~670~~785.7166				~~870~~1,~~410~~254,696.1653			0.00			0.00				~~155~~152,~~727~~511,~~260~~089.5513				~~791~~776,~~328~~394.5738				0.00
																										TOTAL P&I PAYMENT				12,~~661~~031,~~738~~090.7391
NOTES: (1) N DENOTES NOTIONAL BALANCE NOT INCLUDED IN TOTAL (2) ACCRUED INTEREST PLUS/MINUS INTEREST ADJUSTMENT MINUS DEFERRED INTEREST EQUALS INTEREST PAYMENT (3) ESTIMATED. * DENOTES CONTROLLING CLASS
05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 7
07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.																																					PAGE 2 OF 7

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-2

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8956-90-5

CASH RECONCILIATION SUMMARY

INTEREST SUMMARY

SERVICING FEE SUMMARY

PRINCIPAL SUMMARY

CURRENT SCHEDULED INTEREST

~~823~~808,~~953~~428.1194

CURRENT SERVICING FEES

32,~~624~~034.5254

SCHEDULED:

LESS DEFERRED INTEREST

0.00

PLUS FEES ADVANCED FOR PPIS

0.00

CURRENT SCHEDULED PRINCIPAL

~~543~~546,~~893~~135.7061

PLUS ADVANCE INTEREST

0.00

LESS REDUCTION FOR PPIS

0.00

ADVANCED SCHEDULED PRINCIPAL

0.00

PLUS UNSCHEDULED INTEREST

0.00

PLUS DELINQUENT SERVICING FEES

0.00

SCHEDULED PRINCIPAL DISTRIBUTION

~~543~~546,~~893~~135.7061

PPIS REDUCING SCHEDULED INTEREST

0.00

TOTAL SERVICING FEES

32,~~624~~034.5254

UNSCHEDULED:

LESS TOTAL FEES PAID TO SERVICER

(32,~~624~~034.5254)

CURTAILMENTS

~~133~~71,~~125~~721.9064

PLUS FEES ADVANCED FOR PPIS

0.00

PREPAYMENTS IN FULL

~~193~~636,~~390~~839.5627

LESS FEE STRIPS PAID BY SERVICER

0.00

PPIS SUMMARY

LIQUIDATION PROCEEDS

0.00

LESS MISC. FEES & EXPENSES

0.00

GROSS PPIS

0.00

REPURCHASE PROCEEDS

0.00

LESS NON RECOVERABLE ADVANCES

0.00

REDUCED BY PPIE

0.00

OTHER PRINCIPAL PROCEEDS

0.00

INTEREST DUE TRUST

~~792~~777,~~633~~675.5879

REDUCED BY SHORTFALLS IN FEES

0.00

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~326~~708,~~516~~560.4691

LESS TRUSTEE FEE

(1,~~304~~281.9838)

REDUCED BY OTHER AMOUNTS

0.00

REMITTANCE PRINCIPAL

~~870~~1,~~410~~254,696.1652

LESS FEE STRIPS PAID BY TRUST

0.00

NET PPIS

0.00

LESS MISC. FEES PAID BY TRUST

0.00

PPIS REDUCING SERVICING FEE

0.00

SERVICER WIRE AMOUNT

12,~~663~~032,~~043~~372.7431

LESS INTEREST RESERVE WITHHOLDING

0.00

PPIS ALLOCATED TO CERTIFICATES

0.00

PLUS INTEREST RESERVE DEPOSIT

0.00

REMITTANCE INTEREST

~~791~~776,~~328~~394.5941

POOL BALANCE SUMMARY

BALANCE/AMOUNT

COUNT

BEGINNING POOL

~~156~~153,~~597~~765,~~674~~789.4035

~~337~~334

SCHEDULED PRINCIPAL DISTRIBUTION

~~543~~546,~~893~~135.7061

UNSCHEDULED PRINCIPAL DISTRIBUTION

~~326~~708,~~516~~560.4691

DEFERRED INTEREST

0.00

LIQUIDATIONS

0.00

REPURCHASES

0.00

ENDING POOL

~~155~~152,~~727~~511,~~264~~092.2483

~~336~~333

ADVANCES

PRIOR OUTSTANDING

CURRENT PERIOD

RECOVERED

ENDING OUTSTANDING

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

PRINCIPAL

INTEREST

MADE BY: SERVICER

1411,~~419~~615.6320

2216,~~029~~881.3281

0.00

1411,~~419~~615.6320

2216,~~029~~881.3281

0.00

05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 3 OF 7

07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 3 OF 7

	ABN AMRO
	LASALLE BANK		N.A.
						ABN AMRO MORTGAGE CORPORATION
																				ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																																																											STATEMENT DATE:			~~STATEMENT DATE:~~				07/25/2002			~~05/28/2002~~
																																																																															PAYMENT DATE:			~~PAYMENT DATE:~~				07/25/2002			~~05/28/2002~~
																				MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
																																																																															PRIOR PAYMENT:			~~PRIOR PAYMENT:~~					06/25/2002			~~04/25/2002~~
																				SERIES 2002-2
																																																																															NEXT PAYMENT:			~~NEXT PAYMENT:~~						08/26/2002			~~06/25/2002~~
																																																																														RECORD DATE:			~~RECORD DATE:~~								06/28/2002			~~04/30/2002~~
																				ABN AMRO ACCT: 67-8956-90-5
																				BOND INTEREST RECONCILIATION
																														DEDUCTIONS																			ADDITIONS						~~ADDITIONS~~
																																																																									REMAINING	~~REMAINING~~
											ACCRUAL						PASS									ACCRUED												~~ADD.~~
DEFERRED &
							~~PRIOR~~		PRIOR					PREPAY-	~~PREPAY-~~						OTHER	~~OTHER~~	~~DISTRIBUTABLE~~	DISTRIBUTABLE							~~INTEREST~~	INTEREST		~~OUTSTANDING~~		CURRENT PERIOD			OUTSTANDING
																																																																																					CREDIT SUPPORT		~~CREDIT SUPPORT~~
																		THRU										CERTIFICATE							ALLOCABLE					~~TRUST~~	ACCRETION			~~ACCRETION~~INTEREST				~~INTEREST~~INT. SHORT-			~~INT. SHORT-~~			MENT						INTEREST	~~MENT~~					CERTIFICATE	~~INTEREST~~			~~CERTIFICATE~~PAYMENT		(SHORTFALL)/	~~PAYMENT~~				INTEREST			~~INTEREST~~
				CLASS				METHOD DAYS											RATE								INTEREST							PPIS						~~EXPENSE (1)~~INTEREST			~~INTEREST~~LOSSES			FALLS DUE	~~LOSSES~~			~~FALLS DUE~~			PENALTIES					PROCEEDS (1)				~~PENALTIES~~				~~PROCEEDS (2)~~
INTEREST
INTEREST (2)
				~~AMOUNT~~	AMOUNT				RECOVERY		~~SHORTFALLS~~		SHORTFALLS			~~ORIGINAL~~			ORIGINAL						~~CURRENT(3)~~				CURRENT(3)
			A-1							30/360		30	5.500000000%											~~108~~107,~~683~~839.1245									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		107,839.45				~~108~~107,~~683~~839.1245		~~108,683~~0.1200				0.00			~~0.00~~						1.00%	~~1.00%~~						1.28%		~~1.26%~~
			A-2							30/360		30	6.000000000%											~~447~~441,~~468~~979.4312									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		441,979.12				~~447~~441,~~468~~979.4312		~~447,468~~0.4300				0.00			~~0.00~~						1.00%	~~1.00%~~						1.28%		~~1.26%~~
			A-3							30/360		30	6.500000000%											~~224~~216,~~325~~005.8941									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		216,005.41				~~224~~216,~~325~~005.8941		~~224,325~~0.8900				0.00			~~0.00~~						1.00%	~~1.00%~~						1.28%		~~1.26%~~
			A-X							30/360		30	6.500000000%											~~1,000~~789.8011									0.00						0.00			0.00	~~0.00~~		~~0.00~~			0.00		0.00			~~0.00~~			0.00	~~0.00~~						~~0.00~~		789.11				~~1,000~~789.8011		~~1,000~~0.8000				0.00			~~0.00~~						1.00%	~~1.00%~~						1.28%		~~1.26%~~
			M							30/360		30	6.000000000%											4,335.02									0.00						0.00				0.00		0.00								0.00				0.00						0.00						4,335.02		4,335.02							0.00							0.45%								0.71%
			A-P							30/360		30	0.000000000%											0.00									0.00						0.00			0.00						0.00		0.00						0.00									0.00				0.00		0.00				0.00									1.00%							1.28%
			B-1							30/360		30	6.000000000%											1,966.40									0.00						0.00				0.00		0.00								0.00				0.00						0.00						1,966.40		1,966.40							0.00							0.20%								0.45%
			M							30/360		30	6.000000000%											4,304.63									0.00						0.00			0.00						0.00		0.00						0.00									4,304.63				4,304.63		0.00				0.00									0.45%							0.72%
			B-2							30/360		30	6.000000000%											1,579.08									0.00						0.00				0.00		0.00								0.00				0.00						0.00						1,579.08		1,579.08							0.00							0.00%								0.25%
			B-1							30/360		30	6.000000000%											1,952.62									0.00						0.00			0.00						0.00		0.00						0.00									1,952.62				1,952.62		0.00				0.00									0.20%							0.46%
			B-3							30/360		30	6.000000000%											784.57									0.00						0.00				0.00		0.00								0.00				0.00						0.00						784.57		784.57							0.00							0.00%								0.15%
			B-2							30/360		30	6.000000000%											1,568.01									0.00						0.00			0.00						0.00		0.00						0.00									1,568.01				1,568.01		0.00				0.00									0.00%							0.26%
			B-4							30/360		30	6.000000000%											397.25									0.00						0.00				0.00		0.00								0.00				0.00						0.00						397.25		397.25							0.00							0.00%								0.10%
			B-3							30/360		30	6.000000000%											779.07									0.00						0.00			0.00						0.00		0.00						0.00									779.07				779.07		0.00				0.00									0.00%							0.15%
			B-5							30/360		30	6.000000000%											788.01									0.00						0.00				0.00		0.00								0.00				0.00						0.00						788.01		788.01							0.00							0.00%								0.00%
			B-4							30/360		30	6.000000000%											394.47									0.00						0.00			0.00						0.00		0.00						0.00									394.47				394.47		0.00				0.00									0.00%							0.10%
																									791,328.57							0.00					0.00					0.00			0.00							0.00							0.00					0.00					791,328.57		791,328.57								0.00
			B-5							30/360		30	6.000000000%											782.49									0.00						0.00			0.00						0.00		0.00						0.00									782.49				782.49		0.00				0.00									0.00%							0.00%
	(1) ADDITIONAL TRUST EXPENSES ARE FEES ALLOCATED DIRECTLY TO THE BOND RESULTING IN A DEDUCTION TO ACCRUED INTEREST.
																									776,394.38							0.00						0.00				0.00						0.00			0.00						0.00								776,394.38			776,394.38			0.00					0.00
	(2) OTHER INTEREST PROCEEDS INCLUDE DEFAULT INTEREST, PPIE, INTEREST DUE ON OUTSTANDING LOSSES, INTEREST DUE ON OUTSTANDING SHORTFALLS AND RECOVERIES OF INTEREST.
		(1) OTHER INTEREST PROCEEDS ARE ADDITIONAL INTEREST AMOUNTS SPECIFICALLY ALLOCATED TO THE BOND(S) AND USED IN DETERMINING THE BONDS DISTRIBUTABLE INTEREST.
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
	(2) ACCRUED - DEDUCTIONS + ADDITIONS INTEREST
																																																																																			PAGE 4 OF 7
	(3) DETERMINED AS FOLLOWS: (A) THE ENDING BALANCE OF ALL THE CLASSES LESS (B) THE SUM OF (I) THE ENDING BALANCE OF THE CLASS AND (II) THE ENDING BALANCE OF ALL CLASSES WHICH ARE NOT SUBORDINATE TO THE CLASS DIVIDED BY (A).
	05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.
																																																																																PAGE 4 OF 7
	07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

STATEMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PAYMENT DATE:

0507/2825/2002

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-2

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8956-90-5

OTHER RELATED INFORMATION

SPECIAL HAZARD COVERAGE

FRAUD LOSS COVERAGE

BANKRUPTCY LOSS COVERAGE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

BEGINNING

BALANCE

CURRENT

REDUCTION

ENDING

BALANCE

1,993,690.00

01,893,690.000

1100,~~993,690~~000.00

1,586,315.00

0.00

1,586,315.00

100,000.00

0.00

100,000.00

TOTAL

NUMBER OF PAYOFFS:

AGGREGATE PAYOFF AMOUNTS:

~~193~~636,~~390~~839.5627

NUMBER OF CURTAILMENTS:

7069

AGGREGATE CURTAILMENT AMOUNTS:

~~132~~71,~~563~~518.8471

NUMBER OF LOANS IN FORECLOSURE:

BOOK VALUE OF LOANS IN FORECLOSURE:

0.00

PRIOR REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CURRENT REALIZED LOSSES ALLOCATED TO THE CERTIFICATES:

0.00

CUMULATIVE REALIZED LOSSES ALLOCATED TO THE CERTIFICATES SINCE CUTOFF:

0.00

05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 5 OF 7

07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 5 OF 7

		ABN AMRO
		LASALLE BANK		N.A.
		ABN AMRO MORTGAGE CORPORATION
																																											STATEMENT DATE:					0507/2825/2002
												ABN AMRO MORTGAGE GROUP, INC., AS SERVICER																															PAYMENT DATE:					0507/2825/2002
																																											MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES
												PRIOR PAYMENT:									0406/25/2002
												SERIES 2002-2
																																											NEXT PAYMENT:						0608/2526/2002
																																											RECORD DATE:							0406/3028/2002
												ABN AMRO ACCT: 67-8956-90-5
												ASSET-BACKED FACTS ~ 15 MONTH HISTORICAL LOAN STATUS SUMMARY
											DELINQUENCY AGING CATEGORIES																								SPECIAL EVENT CATEGORIES (1)
DISTRIBUTION
DATE
DELINQ 1 MONTH								DELINQ 2 MONTHS					DELINQ 3+ MONTHS					FORECLOSURE							REO				MODIFICATIONS								SPECIALLY SERVICED				BANKRUPTCY
	# BALANCE								# BALANCE					# BALANCE					# BALANCE						# BALANCE							# BALANCE						# BALANCE					# BALANCE
					7/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					6/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					5/28/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					4/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
					3/25/02		0		0						0	0				0		0			0	0				0	0		0			0			0	0					0		0
						0.00%				0.00%			0.00%				0.00%			0.00%			0.00%	0.00%			0.00%	0.00%				0.00%		0.00%			0.00%		0.00%			0.00%				0.00%					0.00%
			(1) NOTE: MODIFICATION, SPECIALLY SERVICED & BANKRUPTCY TOTALS ARE INCLUDED IN THE APPROPRIATE DELINQUENCY AGING CATEGORY
				05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.																																								PAGE 6 OF 7
				07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.																																								PAGE 6 OF 7

ABN AMRO

LASALLE BANK

N.A.

ABN AMRO MORTGAGE CORPORATION

STATEMENT DATE:

0507/2825/2002

ABN AMRO MORTGAGE GROUP, INC., AS SERVICER

PAYMENT DATE:

0507/2825/2002

MULTI-CLASS MORTGAGE PASS-THROUGH CERTIFICATES

PRIOR PAYMENT:

0406/25/2002

SERIES 2002-2

NEXT PAYMENT:

0608/2526/2002

RECORD DATE:

0406/3028/2002

ABN AMRO ACCT: 67-8956-90-5

REALIZED LOSS DETAIL

BEGINNING

SCHEDULED

BALANCE

GROSS PROCEEDS

AS A % OF

SCHED. BALANCE

AGGREGATE

LIQUIDATION

EXPENSES *

NET

LIQUIDATION

PROCEEDS

NET PROCEEDS

AS A % OF

SCHED. BALANCE

PERIOD

DISCLOSURE

CONTROL #

APPRAISAL

DATE

APPRAISAL

VALUE

GROSS

PROCEEDS

REALIZED

LOSS

CURRENT TOTAL

CUMULATIVE

* AGGREGATE LIQUIDATION EXPENSES ALSO INCLUDE OUTSTANDING P&I ADVANCES AND UNPAID SERVICING FEES, UNPAID TRUSTEE FEES, ETC..

05/22/2002 - 14:27 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 7 OF 7

07/18/2002 - 13:45 (H214-H225) 2002 LASALLE BANK N.A.

PAGE 7 OF 7

Filing Compare · ABN AMRO MORTGAGE CORP SERIES 2002-2